investorscraft@gmail.com

Intrinsic Valueq.beyond AG (0CHZ.L)

Previous Close£0.83
Intrinsic Value
Upside potential
Previous Close
£0.83

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

q.beyond AG operates as a specialized IT services provider in Germany and internationally, focusing on cloud solutions, SAP consulting, and IoT technologies. The company serves medium-sized businesses through two core segments: Cloud & IoT, which offers virtual workplaces, business applications, and secure data infrastructure, and SAP, which provides consulting, implementation, and maintenance services. Its revenue model combines project-based consulting with recurring revenue from managed services and software rentals. Positioned in the competitive IT services sector, q.beyond differentiates itself through integrated offerings that bridge cloud, IoT, and enterprise software needs. The company targets the German mid-market, where demand for digital transformation and SAP optimization remains robust. However, it faces competition from larger global IT service providers and niche specialists. Its 2020 rebranding from QSC AG to q.beyond reflects a strategic shift toward next-generation technologies, though execution challenges persist as evidenced by recent net losses.

Revenue Profitability And Efficiency

In its latest fiscal year, q.beyond reported revenue of €192.6 million but recorded a net loss of €4.9 million, with diluted EPS of -€0.0397. Operating cash flow stood at €10.5 million, partially offset by capital expenditures of €2.6 million. The negative profitability metrics suggest ongoing cost pressures or competitive challenges in its core markets, despite stable cash generation from operations.

Earnings Power And Capital Efficiency

The company's operating cash flow of €10.5 million indicates some capacity to fund operations internally, though its negative net income raises questions about sustainable earnings power. Capital expenditures remain moderate at 13% of operating cash flow, suggesting a balanced approach to growth investments. The lack of positive net income, however, limits capital efficiency metrics like ROIC or ROE.

Balance Sheet And Financial Health

q.beyond maintains a solid liquidity position with €39.1 million in cash against €8.7 million of total debt, providing financial flexibility. The negligible debt-to-equity ratio implies minimal leverage risk. However, the recurring net losses could gradually erode equity if not addressed, warranting close monitoring of working capital and cost structures.

Growth Trends And Dividend Policy

Top-line growth appears stagnant given the absence of explicit revenue growth data, while bottom-line challenges persist. The company does not pay dividends, retaining all capital for operational needs and potential turnaround efforts. Its focus on IoT and cloud services aligns with broader digitalization trends, but execution will determine whether these segments can drive meaningful growth.

Valuation And Market Expectations

With a market cap of €113.4 million and negative earnings, traditional valuation metrics are not meaningful. The stock's beta of 1.34 suggests higher volatility than the market, reflecting investor uncertainty about its turnaround prospects. The valuation likely hinges on speculative growth in its cloud and IoT segments rather than current fundamentals.

Strategic Advantages And Outlook

q.beyond's integrated cloud-SAP-IoT offerings provide cross-selling opportunities in Germany's mid-market, where digital adoption lags larger enterprises. However, its inconsistent profitability and small scale relative to global peers remain hurdles. Success depends on converting its technology focus into sustainable margins, possibly through higher-value consulting or scalable cloud services. The outlook remains cautious until earnings stabilize.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount